3.117
Revenue¥B
1.473
1.574
1.661
1.782
1.932
2.094
2.219
2.305
2.419
2.571
3.310
5.88%
6.13%
68
7.49
Revenue growth%
26.38
29.21
31.78
29.78
31.89
31.24
29.13
29.06
31.68
29.27
29.59
29.27
29.53
72
12.41
Gross margin%
22.05
22.27
22.49
19.77
20.77
20.99
23.61
25.36
23.23
23.24
15.04
23.24
22.38
8
2.71
Operating margin%
12.18
11.64
10.46
10.31
9.39
10.22
9.29
7.92
5.53
6.60
21.96
7.92
9.81
92
20.23
Net margin%
24.59
25.04
24.64
23.67
25.42
24.15
26.39
27.68
29.66
30.48
21.07
27.68
25.23
13
21.32
P/E ratio (avg)x
22.61
24.11
25.56
24.92
24.33
21.51
20.11
20.05
20.49
18.40
15.21
20.11
22.06
58
21.41
EV/EBITx
36.81
39.77
47.47
46.88
56.14
67.73
73.45
83.04
88.19
104.2
12.31
83.04
61.93
55
17.18
FCF yield (avg)%
10.85
12.28
12.94
12.56
12.00
13.59
12.35
14.61
16.83
18.66
18.54
14.61
12.75
38
9.33
FCF margin%
24.75
22.09
19.34
22.01
19.60
21.90
20.25
21.66
19.82
21.20
6.72
21.20
21.43
39
0.302
FCF / Net incomex
0.470
0.463
0.496
0.495
0.577
0.572
0.639
0.697
0.698
0.692
0.177
0.692
0.575
31
7.02
ROIC%
10.76
13.08
10.72
10.81
12.77
10.41
10.64
9.52
7.90
5.27
29.56
9.52
10.68
18
24.18
Return on equity%
23.02
24.86
27.22
29.07
30.47
31.27
30.10
31.86
29.80
29.55
13.98
30.10
29.67
11
21.77
Return on assets%
1.70
2.79
1.96
0.40
1.67
4.18
5.25
7.39
6.84
6.32
5.19
6.32
3.48
5
0.95
EPS¥
1.67
1.63
1.59
1.49
1.65
1.73
1.64
1.68
1.89
2.19
1.01
5.75%
3.00%
—
5.67
EPS growth%
19.16
19.38
16.98
14.93
14.71
14.69
15.23
15.19
16.15
15.83
18.94
15.23
15.53
43
1.64
Bookvalue per sh¥
0.64
0.70
0.70
0.72
0.73
0.73
0.83
0.89
0.89
1.03
1.60
7.17%
6.72%
—
0.43
FCF per share¥
2.70
2.85
3.11
2.89
2.67
2.86
2.59
2.85
2.71
2.79
1.26
0.91%
0.47%
—
1.80
Dividend per sh¥
2.40
2.55
2.36
2.10
2.27
2.49
2.56
2.84
2.84
2.55
2.27
2.40%
1.42%
—
27.14
Div yield (avg)%
21.51
18.53
20.56
19.46
18.03
16.30
17.20
16.06
15.02
15.42
22.54
16.06
17.62
28
2.35
Payout ratio%
9.07
7.72
10.60
11.39
13.69
10.98
12.32
13.00
13.23
12.12
28.65
12.32
11.76
29
1.182
Shares (diluted)B
0.922
0.955
0.855
0.915
0.981
0.939
0.992
0.944
0.982
1.010
1.146
0.60%
0.86%
36
8.74
Buyback yield%
6.38
7.38
8.86
10.58
12.97
14.02
14.50
14.28
16.38
15.41
9.79
14.50
13.49
23
1.516
D/E ratiox
0.083
0.072
0.069
0.070
0.066
0.070
0.075
0.065
0.069
0.072
1.674
0.070
0.070
93
1.358
Enterprise value¥B
3.641
3.749
3.805
4.511
4.540
5.022
4.887
5.712
6.482
7.178
1.162
9.60%
7.37%
45
2.931
LT debt¥B
2.551
2.671
2.458
2.563
2.219
1.977
2.051
1.782
1.600
1.680
2.740
(5.42%)
(4.85%)
81
Revenue
¥2.571B
6.13%
1.00×
Cost of revenue
¥1.554B
6.24%
1.01×
Operating expenses
¥455.3M
6.44%
1.03×
Goodwill & intangibles
15.31%